Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.9% first-year return on $42,150 initial cash invested.
20.9%
Cash On Cash
14.58%
Cap Rate
2.44
DSCR
$2,265
Rent
$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$2,265
Total Expenses
$1,531
Mortgage P&I
25%
$572
Property Taxes
6%
$132
Home Insurance
2%
$40
HOA
1%
$16
Property Management
12%
$272
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$249